Highlights

[BSTEAD] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [BSTEAD]: BOUSTEAD HOLDINGS BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -16.04%    YoY -     -30.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,522,800 7,851,400 8,199,800 10,176,000 9,842,400 9,709,800 7,625,600 3.77%
  YoY % 21.29% -4.25% -19.42% 3.39% 1.37% 27.33% -
  Horiz. % 124.88% 102.96% 107.53% 133.45% 129.07% 127.33% 100.00%
PBT 466,800 754,800 305,600 486,400 536,000 604,600 837,600 -9.28%
  YoY % -38.16% 146.99% -37.17% -9.25% -11.35% -27.82% -
  Horiz. % 55.73% 90.11% 36.49% 58.07% 63.99% 72.18% 100.00%
Tax -131,000 -133,000 -117,800 -168,200 -118,400 -115,200 -122,600 1.11%
  YoY % 1.50% -12.90% 29.96% -42.06% -2.78% 6.04% -
  Horiz. % 106.85% 108.48% 96.08% 137.19% 96.57% 93.96% 100.00%
NP 335,800 621,800 187,800 318,200 417,600 489,400 715,000 -11.82%
  YoY % -46.00% 231.10% -40.98% -23.80% -14.67% -31.55% -
  Horiz. % 46.97% 86.97% 26.27% 44.50% 58.41% 68.45% 100.00%
NP to SH 127,000 408,600 6,000 224,000 322,200 376,600 594,800 -22.67%
  YoY % -68.92% 6,710.00% -97.32% -30.48% -14.45% -36.68% -
  Horiz. % 21.35% 68.70% 1.01% 37.66% 54.17% 63.32% 100.00%
Tax Rate 28.06 % 17.62 % 38.55 % 34.58 % 22.09 % 19.05 % 14.64 % 11.44%
  YoY % 59.25% -54.29% 11.48% 56.54% 15.96% 30.12% -
  Horiz. % 191.67% 120.36% 263.32% 236.20% 150.89% 130.12% 100.00%
Total Cost 9,187,000 7,229,600 8,012,000 9,857,800 9,424,800 9,220,400 6,910,600 4.86%
  YoY % 27.07% -9.77% -18.72% 4.59% 2.22% 33.42% -
  Horiz. % 132.94% 104.62% 115.94% 142.65% 136.38% 133.42% 100.00%
Net Worth 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4.49%
  YoY % -28.54% 35.16% 7.64% 16.39% 2.72% 4.74% -
  Horiz. % 130.19% 182.18% 134.79% 125.23% 107.59% 104.74% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 222,970 298,006 206,896 310,249 310,205 310,214 150,439 6.77%
  YoY % -25.18% 44.04% -33.31% 0.01% -0.00% 106.21% -
  Horiz. % 148.21% 198.09% 137.53% 206.23% 206.20% 206.21% 100.00%
Div Payout % 175.57 % 72.93 % 3,448.28 % 138.50 % 96.28 % 82.37 % 25.29 % 38.08%
  YoY % 140.74% -97.89% 2,389.73% 43.85% 16.89% 225.70% -
  Horiz. % 694.23% 288.37% 13,634.96% 547.65% 380.70% 325.70% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,655,329 7,913,727 5,855,172 5,439,704 4,673,761 4,549,808 4,343,939 4.49%
  YoY % -28.54% 35.16% 7.64% 16.39% 2.72% 4.74% -
  Horiz. % 130.19% 182.18% 134.79% 125.23% 107.59% 104.74% 100.00%
NOSH 2,027,000 1,655,591 1,034,482 1,034,164 1,034,017 1,034,047 940,246 13.65%
  YoY % 22.43% 60.04% 0.03% 0.01% -0.00% 9.98% -
  Horiz. % 215.58% 176.08% 110.02% 109.99% 109.97% 109.98% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.53 % 7.92 % 2.29 % 3.13 % 4.24 % 5.04 % 9.38 % -15.02%
  YoY % -55.43% 245.85% -26.84% -26.18% -15.87% -46.27% -
  Horiz. % 37.63% 84.43% 24.41% 33.37% 45.20% 53.73% 100.00%
ROE 2.25 % 5.16 % 0.10 % 4.12 % 6.89 % 8.28 % 13.69 % -25.97%
  YoY % -56.40% 5,060.00% -97.57% -40.20% -16.79% -39.52% -
  Horiz. % 16.44% 37.69% 0.73% 30.09% 50.33% 60.48% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 469.80 474.24 792.65 983.98 951.86 939.01 811.02 -8.69%
  YoY % -0.94% -40.17% -19.44% 3.37% 1.37% 15.78% -
  Horiz. % 57.93% 58.47% 97.73% 121.33% 117.37% 115.78% 100.00%
EPS 6.26 24.68 0.58 21.66 31.16 36.42 63.26 -31.97%
  YoY % -74.64% 4,155.17% -97.32% -30.49% -14.44% -42.43% -
  Horiz. % 9.90% 39.01% 0.92% 34.24% 49.26% 57.57% 100.00%
DPS 11.00 18.00 20.00 30.00 30.00 30.00 16.00 -6.05%
  YoY % -38.89% -10.00% -33.33% 0.00% 0.00% 87.50% -
  Horiz. % 68.75% 112.50% 125.00% 187.50% 187.50% 187.50% 100.00%
NAPS 2.7900 4.7800 5.6600 5.2600 4.5200 4.4000 4.6200 -8.06%
  YoY % -41.63% -15.55% 7.60% 16.37% 2.73% -4.76% -
  Horiz. % 60.39% 103.46% 122.51% 113.85% 97.84% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 469.80 387.34 404.53 502.02 485.56 479.02 376.20 3.77%
  YoY % 21.29% -4.25% -19.42% 3.39% 1.37% 27.33% -
  Horiz. % 124.88% 102.96% 107.53% 133.44% 129.07% 127.33% 100.00%
EPS 6.26 20.16 0.30 11.05 15.90 18.58 29.34 -22.68%
  YoY % -68.95% 6,620.00% -97.29% -30.50% -14.42% -36.67% -
  Horiz. % 21.34% 68.71% 1.02% 37.66% 54.19% 63.33% 100.00%
DPS 11.00 14.70 10.21 15.31 15.30 15.30 7.42 6.78%
  YoY % -25.17% 43.98% -33.31% 0.07% 0.00% 106.20% -
  Horiz. % 148.25% 198.11% 137.60% 206.33% 206.20% 206.20% 100.00%
NAPS 2.7900 3.9042 2.8886 2.6836 2.3058 2.2446 2.1430 4.49%
  YoY % -28.54% 35.16% 7.64% 16.38% 2.73% 4.74% -
  Horiz. % 130.19% 182.18% 134.79% 125.23% 107.60% 104.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6300 2.7100 4.1500 5.1700 5.2400 5.3200 5.5100 -
P/RPS 0.56 0.57 0.52 0.53 0.55 0.57 0.68 -3.18%
  YoY % -1.75% 9.62% -1.89% -3.64% -3.51% -16.18% -
  Horiz. % 82.35% 83.82% 76.47% 77.94% 80.88% 83.82% 100.00%
P/EPS 41.98 10.98 715.52 23.87 16.82 14.61 8.71 29.94%
  YoY % 282.33% -98.47% 2,897.57% 41.91% 15.13% 67.74% -
  Horiz. % 481.97% 126.06% 8,214.93% 274.05% 193.11% 167.74% 100.00%
EY 2.38 9.11 0.14 4.19 5.95 6.85 11.48 -23.05%
  YoY % -73.87% 6,407.14% -96.66% -29.58% -13.14% -40.33% -
  Horiz. % 20.73% 79.36% 1.22% 36.50% 51.83% 59.67% 100.00%
DY 4.18 6.64 4.82 5.80 5.73 5.64 2.90 6.28%
  YoY % -37.05% 37.76% -16.90% 1.22% 1.60% 94.48% -
  Horiz. % 144.14% 228.97% 166.21% 200.00% 197.59% 194.48% 100.00%
P/NAPS 0.94 0.57 0.73 0.98 1.16 1.21 1.19 -3.85%
  YoY % 64.91% -21.92% -25.51% -15.52% -4.13% 1.68% -
  Horiz. % 78.99% 47.90% 61.34% 82.35% 97.48% 101.68% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 24/08/15 25/08/14 21/08/13 22/08/12 18/08/11 -
Price 2.7000 2.2500 4.1000 5.1300 5.2400 5.4300 4.9000 -
P/RPS 0.57 0.47 0.52 0.52 0.55 0.58 0.60 -0.85%
  YoY % 21.28% -9.62% 0.00% -5.45% -5.17% -3.33% -
  Horiz. % 95.00% 78.33% 86.67% 86.67% 91.67% 96.67% 100.00%
P/EPS 43.09 9.12 706.90 23.68 16.82 14.91 7.75 33.07%
  YoY % 372.48% -98.71% 2,885.22% 40.78% 12.81% 92.39% -
  Horiz. % 556.00% 117.68% 9,121.29% 305.55% 217.03% 192.39% 100.00%
EY 2.32 10.97 0.14 4.22 5.95 6.71 12.91 -24.86%
  YoY % -78.85% 7,735.71% -96.68% -29.08% -11.33% -48.02% -
  Horiz. % 17.97% 84.97% 1.08% 32.69% 46.09% 51.98% 100.00%
DY 4.07 8.00 4.88 5.85 5.73 5.52 3.27 3.71%
  YoY % -49.12% 63.93% -16.58% 2.09% 3.80% 68.81% -
  Horiz. % 124.46% 244.65% 149.24% 178.90% 175.23% 168.81% 100.00%
P/NAPS 0.97 0.47 0.72 0.98 1.16 1.23 1.06 -1.47%
  YoY % 106.38% -34.72% -26.53% -15.52% -5.69% 16.04% -
  Horiz. % 91.51% 44.34% 67.92% 92.45% 109.43% 116.04% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS